How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $37,892 |
| Monthly savings required | $300 |
How much will it cost to send your child to Allegheny Wesleyan College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $151,567.79 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $299.95 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $14,612.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Allegheny Wesleyan College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $299.95 | $0.00 | $0.00 | $299.95 |
| 2 | $299.95 | $299.95 | $0.00 | $1.70 | $601.60 |
| 3 | $601.60 | $299.95 | $0.00 | $3.40 | $904.95 |
| 4 | $904.95 | $299.95 | $0.00 | $5.12 | $1,210.02 |
| 5 | $1,210.02 | $299.95 | $0.00 | $6.84 | $1,516.81 |
| 6 | $1,516.81 | $299.95 | $0.00 | $8.58 | $1,825.34 |
| 7 | $1,825.34 | $299.95 | $0.00 | $10.32 | $2,135.61 |
| 8 | $2,135.61 | $299.95 | $0.00 | $12.08 | $2,447.64 |
| 9 | $2,447.64 | $299.95 | $0.00 | $13.84 | $2,761.43 |
| 10 | $2,761.43 | $299.95 | $0.00 | $15.61 | $3,076.99 |
| 11 | $3,076.99 | $299.95 | $0.00 | $17.40 | $3,394.34 |
| 12 | $3,394.34 | $299.95 | $0.00 | $19.19 | $3,713.48 |
| 13 | $3,713.48 | $299.95 | $0.00 | $21.00 | $4,034.43 |
| 14 | $4,034.43 | $299.95 | $0.00 | $22.81 | $4,357.19 |
| 15 | $4,357.19 | $299.95 | $0.00 | $24.64 | $4,681.78 |
| 16 | $4,681.78 | $299.95 | $0.00 | $26.47 | $5,008.20 |
| 17 | $5,008.20 | $299.95 | $0.00 | $28.32 | $5,336.47 |
| 18 | $5,336.47 | $299.95 | $0.00 | $30.17 | $5,666.59 |
| 19 | $5,666.59 | $299.95 | $0.00 | $32.04 | $5,998.58 |
| 20 | $5,998.58 | $299.95 | $0.00 | $33.92 | $6,332.45 |
| 21 | $6,332.45 | $299.95 | $0.00 | $35.80 | $6,668.20 |
| 22 | $6,668.20 | $299.95 | $0.00 | $37.70 | $7,005.85 |
| 23 | $7,005.85 | $299.95 | $0.00 | $39.61 | $7,345.41 |
| 24 | $7,345.41 | $299.95 | $0.00 | $41.53 | $7,686.89 |
| 25 | $7,686.89 | $299.95 | $0.00 | $43.46 | $8,030.30 |
| 26 | $8,030.30 | $299.95 | $0.00 | $45.40 | $8,375.65 |
| 27 | $8,375.65 | $299.95 | $0.00 | $47.36 | $8,722.96 |
| 28 | $8,722.96 | $299.95 | $0.00 | $49.32 | $9,072.23 |
| 29 | $9,072.23 | $299.95 | $0.00 | $51.30 | $9,423.48 |
| 30 | $9,423.48 | $299.95 | $0.00 | $53.28 | $9,776.71 |
| 31 | $9,776.71 | $299.95 | $0.00 | $55.28 | $10,131.94 |
| 32 | $10,131.94 | $299.95 | $0.00 | $57.29 | $10,489.18 |
| 33 | $10,489.18 | $299.95 | $0.00 | $59.31 | $10,848.44 |
| 34 | $10,848.44 | $299.95 | $0.00 | $61.34 | $11,209.73 |
| 35 | $11,209.73 | $299.95 | $0.00 | $63.38 | $11,573.06 |
| 36 | $11,573.06 | $299.95 | $0.00 | $65.44 | $11,938.45 |
| 37 | $11,938.45 | $299.95 | $0.00 | $67.50 | $12,305.90 |
| 38 | $12,305.90 | $299.95 | $0.00 | $69.58 | $12,675.43 |
| 39 | $12,675.43 | $299.95 | $0.00 | $71.67 | $13,047.05 |
| 40 | $13,047.05 | $299.95 | $0.00 | $73.77 | $13,420.77 |
| 41 | $13,420.77 | $299.95 | $0.00 | $75.88 | $13,796.60 |
| 42 | $13,796.60 | $299.95 | $0.00 | $78.01 | $14,174.56 |
| 43 | $14,174.56 | $299.95 | $0.00 | $80.15 | $14,554.66 |
| 44 | $14,554.66 | $299.95 | $0.00 | $82.29 | $14,936.90 |
| 45 | $14,936.90 | $299.95 | $0.00 | $84.46 | $15,321.31 |
| 46 | $15,321.31 | $299.95 | $0.00 | $86.63 | $15,707.89 |
| 47 | $15,707.89 | $299.95 | $0.00 | $88.81 | $16,096.65 |
| 48 | $16,096.65 | $299.95 | $0.00 | $91.01 | $16,487.61 |
| 49 | $16,487.61 | $299.95 | $0.00 | $93.22 | $16,880.78 |
| 50 | $16,880.78 | $299.95 | $0.00 | $95.45 | $17,276.18 |
| 51 | $17,276.18 | $299.95 | $0.00 | $97.68 | $17,673.81 |
| 52 | $17,673.81 | $299.95 | $0.00 | $99.93 | $18,073.69 |
| 53 | $18,073.69 | $299.95 | $0.00 | $102.19 | $18,475.83 |
| 54 | $18,475.83 | $299.95 | $0.00 | $104.47 | $18,880.25 |
| 55 | $18,880.25 | $299.95 | $0.00 | $106.75 | $19,286.95 |
| 56 | $19,286.95 | $299.95 | $0.00 | $109.05 | $19,695.95 |
| 57 | $19,695.95 | $299.95 | $0.00 | $111.36 | $20,107.26 |
| 58 | $20,107.26 | $299.95 | $0.00 | $113.69 | $20,520.90 |
| 59 | $20,520.90 | $299.95 | $0.00 | $116.03 | $20,936.88 |
| 60 | $20,936.88 | $299.95 | $0.00 | $118.38 | $21,355.21 |
| 61 | $21,355.21 | $299.95 | $0.00 | $120.75 | $21,775.91 |
| 62 | $21,775.91 | $299.95 | $0.00 | $123.12 | $22,198.98 |
| 63 | $22,198.98 | $299.95 | $0.00 | $125.52 | $22,624.45 |
| 64 | $22,624.45 | $299.95 | $0.00 | $127.92 | $23,052.32 |
| 65 | $23,052.32 | $299.95 | $0.00 | $130.34 | $23,482.61 |
| 66 | $23,482.61 | $299.95 | $0.00 | $132.77 | $23,915.33 |
| 67 | $23,915.33 | $299.95 | $0.00 | $135.22 | $24,350.50 |
| 68 | $24,350.50 | $299.95 | $0.00 | $137.68 | $24,788.13 |
| 69 | $24,788.13 | $299.95 | $0.00 | $140.16 | $25,228.24 |
| 70 | $25,228.24 | $299.95 | $0.00 | $142.64 | $25,670.83 |
| 71 | $25,670.83 | $299.95 | $0.00 | $145.15 | $26,115.93 |
| 72 | $26,115.93 | $299.95 | $0.00 | $147.66 | $26,563.54 |
| 73 | $26,563.54 | $299.95 | $0.00 | $150.19 | $27,013.68 |
| 74 | $27,013.68 | $299.95 | $0.00 | $152.74 | $27,466.37 |
| 75 | $27,466.37 | $299.95 | $0.00 | $155.30 | $27,921.62 |
| 76 | $27,921.62 | $299.95 | $0.00 | $157.87 | $28,379.44 |
| 77 | $28,379.44 | $299.95 | $0.00 | $160.46 | $28,839.85 |
| 78 | $28,839.85 | $299.95 | $0.00 | $163.06 | $29,302.86 |
| 79 | $29,302.86 | $299.95 | $0.00 | $165.68 | $29,768.49 |
| 80 | $29,768.49 | $299.95 | $0.00 | $168.32 | $30,236.76 |
| 81 | $30,236.76 | $299.95 | $0.00 | $170.96 | $30,707.67 |
| 82 | $30,707.67 | $299.95 | $0.00 | $173.63 | $31,181.25 |
| 83 | $31,181.25 | $299.95 | $0.00 | $176.30 | $31,657.50 |
| 84 | $31,657.50 | $299.95 | $0.00 | $179.00 | $32,136.45 |
| 85 | $32,136.45 | $299.95 | $0.00 | $181.70 | $32,618.10 |
| 86 | $32,618.10 | $299.95 | $0.00 | $184.43 | $33,102.48 |
| 87 | $33,102.48 | $299.95 | $0.00 | $187.17 | $33,589.60 |
| 88 | $33,589.60 | $299.95 | $0.00 | $189.92 | $34,079.47 |
| 89 | $34,079.47 | $299.95 | $0.00 | $192.69 | $34,572.11 |
| 90 | $34,572.11 | $299.95 | $0.00 | $195.48 | $35,067.54 |
| 91 | $35,067.54 | $299.95 | $0.00 | $198.28 | $35,565.77 |
| 92 | $35,565.77 | $299.95 | $0.00 | $201.09 | $36,066.81 |
| 93 | $36,066.81 | $299.95 | $0.00 | $203.93 | $36,570.69 |
| 94 | $36,570.69 | $299.95 | $0.00 | $206.78 | $37,077.42 |
| 95 | $37,077.42 | $299.95 | $0.00 | $209.64 | $37,587.01 |
| 96 | $37,587.01 | $299.95 | $0.00 | $212.52 | $38,099.48 |
| 97 | $38,099.48 | $299.95 | $0.00 | $215.42 | $38,614.85 |
| 98 | $38,614.85 | $299.95 | $0.00 | $218.33 | $39,133.13 |
| 99 | $39,133.13 | $299.95 | $0.00 | $221.26 | $39,654.34 |
| 100 | $39,654.34 | $299.95 | $0.00 | $224.21 | $40,178.50 |
| 101 | $40,178.50 | $299.95 | $0.00 | $227.18 | $40,705.63 |
| 102 | $40,705.63 | $299.95 | $0.00 | $230.16 | $41,235.74 |
| 103 | $41,235.74 | $299.95 | $0.00 | $233.15 | $41,768.84 |
| 104 | $41,768.84 | $299.95 | $0.00 | $236.17 | $42,304.96 |
| 105 | $42,304.96 | $299.95 | $0.00 | $239.20 | $42,844.11 |
| 106 | $42,844.11 | $299.95 | $0.00 | $242.25 | $43,386.31 |
| 107 | $43,386.31 | $299.95 | $0.00 | $245.31 | $43,931.57 |
| 108 | $43,931.57 | $299.95 | $0.00 | $248.40 | $44,479.92 |
| 109 | $44,479.92 | $299.95 | $0.00 | $251.50 | $45,031.37 |
| 110 | $45,031.37 | $299.95 | $0.00 | $254.61 | $45,585.93 |
| 111 | $45,585.93 | $299.95 | $0.00 | $257.75 | $46,143.63 |
| 112 | $46,143.63 | $299.95 | $0.00 | $260.90 | $46,704.48 |
| 113 | $46,704.48 | $299.95 | $0.00 | $264.07 | $47,268.50 |
| 114 | $47,268.50 | $299.95 | $0.00 | $267.26 | $47,835.71 |
| 115 | $47,835.71 | $299.95 | $0.00 | $270.47 | $48,406.13 |
| 116 | $48,406.13 | $299.95 | $0.00 | $273.70 | $48,979.78 |
| 117 | $48,979.78 | $299.95 | $0.00 | $276.94 | $49,556.67 |
| 118 | $49,556.67 | $299.95 | $0.00 | $280.20 | $50,136.82 |
| 119 | $50,136.82 | $299.95 | $0.00 | $283.48 | $50,720.25 |
| 120 | $50,720.25 | $299.95 | $0.00 | $286.78 | $51,306.98 |
| 121 | $51,306.98 | $299.95 | $0.00 | $290.10 | $51,897.03 |
| 122 | $51,897.03 | $299.95 | $0.00 | $293.43 | $52,490.41 |
| 123 | $52,490.41 | $299.95 | $0.00 | $296.79 | $53,087.15 |
| 124 | $53,087.15 | $299.95 | $0.00 | $300.16 | $53,687.26 |
| 125 | $53,687.26 | $299.95 | $0.00 | $303.56 | $54,290.77 |
| 126 | $54,290.77 | $299.95 | $0.00 | $306.97 | $54,897.69 |
| 127 | $54,897.69 | $299.95 | $0.00 | $310.40 | $55,508.04 |
| 128 | $55,508.04 | $299.95 | $0.00 | $313.85 | $56,121.84 |
| 129 | $56,121.84 | $299.95 | $0.00 | $317.32 | $56,739.11 |
| 130 | $56,739.11 | $299.95 | $0.00 | $320.81 | $57,359.87 |
| 131 | $57,359.87 | $299.95 | $0.00 | $324.32 | $57,984.14 |
| 132 | $57,984.14 | $299.95 | $0.00 | $327.85 | $58,611.94 |
| 133 | $58,611.94 | $299.95 | $0.00 | $331.40 | $59,243.29 |
| 134 | $59,243.29 | $299.95 | $0.00 | $334.97 | $59,878.21 |
| 135 | $59,878.21 | $299.95 | $0.00 | $338.56 | $60,516.72 |
| 136 | $60,516.72 | $299.95 | $0.00 | $342.17 | $61,158.84 |
| 137 | $61,158.84 | $299.95 | $0.00 | $345.80 | $61,804.59 |
| 138 | $61,804.59 | $299.95 | $0.00 | $349.45 | $62,453.99 |
| 139 | $62,453.99 | $299.95 | $0.00 | $353.12 | $63,107.06 |
| 140 | $63,107.06 | $299.95 | $0.00 | $356.82 | $63,763.83 |
| 141 | $63,763.83 | $299.95 | $0.00 | $360.53 | $64,424.31 |
| 142 | $64,424.31 | $299.95 | $0.00 | $364.26 | $65,088.52 |
| 143 | $65,088.52 | $299.95 | $0.00 | $368.02 | $65,756.49 |
| 144 | $65,756.49 | $299.95 | $0.00 | $371.80 | $66,428.24 |
| 145 | $66,428.24 | $299.95 | $0.00 | $375.59 | $67,103.78 |
| 146 | $67,103.78 | $299.95 | $0.00 | $379.41 | $67,783.14 |
| 147 | $67,783.14 | $299.95 | $0.00 | $383.26 | $68,466.35 |
| 148 | $68,466.35 | $299.95 | $0.00 | $387.12 | $69,153.42 |
| 149 | $69,153.42 | $299.95 | $0.00 | $391.00 | $69,844.37 |
| 150 | $69,844.37 | $299.95 | $0.00 | $394.91 | $70,539.23 |
| 151 | $70,539.23 | $299.95 | $0.00 | $398.84 | $71,238.02 |
| 152 | $71,238.02 | $299.95 | $0.00 | $402.79 | $71,940.76 |
| 153 | $71,940.76 | $299.95 | $0.00 | $406.76 | $72,647.47 |
| 154 | $72,647.47 | $299.95 | $0.00 | $410.76 | $73,358.18 |
| 155 | $73,358.18 | $299.95 | $0.00 | $414.78 | $74,072.91 |
| 156 | $74,072.91 | $299.95 | $0.00 | $418.82 | $74,791.68 |
| 157 | $74,791.68 | $299.95 | $0.00 | $422.88 | $75,514.51 |
| 158 | $75,514.51 | $299.95 | $0.00 | $426.97 | $76,241.43 |
| 159 | $76,241.43 | $299.95 | $0.00 | $431.08 | $76,972.46 |
| 160 | $76,972.46 | $299.95 | $0.00 | $435.21 | $77,707.62 |
| 161 | $77,707.62 | $299.95 | $0.00 | $439.37 | $78,446.94 |
| 162 | $78,446.94 | $299.95 | $0.00 | $443.55 | $79,190.44 |
| 163 | $79,190.44 | $299.95 | $0.00 | $447.75 | $79,938.14 |
| 164 | $79,938.14 | $299.95 | $0.00 | $451.98 | $80,690.07 |
| 165 | $80,690.07 | $299.95 | $0.00 | $456.23 | $81,446.25 |
| 166 | $81,446.25 | $299.95 | $0.00 | $460.51 | $82,206.71 |
| 167 | $82,206.71 | $299.95 | $0.00 | $464.81 | $82,971.47 |
| 168 | $82,971.47 | $299.95 | $0.00 | $469.13 | $83,740.55 |
| 169 | $83,740.55 | $299.95 | $0.00 | $473.48 | $84,513.98 |
| 170 | $84,513.98 | $299.95 | $0.00 | $477.85 | $85,291.78 |
| 171 | $85,291.78 | $299.95 | $0.00 | $482.25 | $86,073.98 |
| 172 | $86,073.98 | $299.95 | $0.00 | $486.67 | $86,860.60 |
| 173 | $86,860.60 | $299.95 | $0.00 | $491.12 | $87,651.67 |
| 174 | $87,651.67 | $299.95 | $0.00 | $495.60 | $88,447.22 |
| 175 | $88,447.22 | $299.95 | $0.00 | $500.09 | $89,247.26 |
| 176 | $89,247.26 | $299.95 | $0.00 | $504.62 | $90,051.83 |
| 177 | $90,051.83 | $299.95 | $0.00 | $509.17 | $90,860.95 |
| 178 | $90,860.95 | $299.95 | $0.00 | $513.74 | $91,674.64 |
| 179 | $91,674.64 | $299.95 | $0.00 | $518.34 | $92,492.93 |
| 180 | $92,492.93 | $299.95 | $0.00 | $522.97 | $93,315.85 |
| 181 | $93,315.85 | $299.95 | $0.00 | $527.62 | $94,143.42 |
| 182 | $94,143.42 | $299.95 | $0.00 | $532.30 | $94,975.67 |
| 183 | $94,975.67 | $299.95 | $0.00 | $537.01 | $95,812.63 |
| 184 | $95,812.63 | $299.95 | $0.00 | $541.74 | $96,654.32 |
| 185 | $96,654.32 | $299.95 | $0.00 | $546.50 | $97,500.77 |
| 186 | $97,500.77 | $299.95 | $0.00 | $551.28 | $98,352.00 |
| 187 | $98,352.00 | $299.95 | $0.00 | $556.10 | $99,208.05 |
| 188 | $99,208.05 | $299.95 | $0.00 | $560.94 | $100,068.94 |
| 189 | $100,068.94 | $299.95 | $0.00 | $565.80 | $100,934.69 |
| 190 | $100,934.69 | $299.95 | $0.00 | $570.70 | $101,805.34 |
| 191 | $101,805.34 | $299.95 | $0.00 | $575.62 | $102,680.91 |
| 192 | $102,680.91 | $299.95 | $0.00 | $580.57 | $103,561.43 |
| 193 | $103,561.43 | $299.95 | $0.00 | $585.55 | $104,446.93 |
| 194 | $104,446.93 | $299.95 | $0.00 | $590.56 | $105,337.44 |
| 195 | $105,337.44 | $299.95 | $0.00 | $595.59 | $106,232.98 |
| 196 | $106,232.98 | $299.95 | $0.00 | $600.66 | $107,133.59 |
| 197 | $107,133.59 | $299.95 | $0.00 | $605.75 | $108,039.29 |
| 198 | $108,039.29 | $299.95 | $0.00 | $610.87 | $108,950.11 |
| 199 | $108,950.11 | $299.95 | $0.00 | $616.02 | $109,866.08 |
| 200 | $109,866.08 | $299.95 | $0.00 | $621.20 | $110,787.23 |
| 201 | $110,787.23 | $299.95 | $0.00 | $626.41 | $111,713.59 |
| 202 | $111,713.59 | $299.95 | $0.00 | $631.64 | $112,645.18 |
| 203 | $112,645.18 | $299.95 | $0.00 | $636.91 | $113,582.04 |
| 204 | $113,582.04 | $299.95 | $0.00 | $642.21 | $114,524.20 |
| 205 | $114,524.20 | $299.95 | $0.00 | $647.54 | $115,471.69 |
| 206 | $115,471.69 | $299.95 | $0.00 | $652.89 | $116,424.53 |
| 207 | $116,424.53 | $299.95 | $0.00 | $658.28 | $117,382.76 |
| 208 | $117,382.76 | $299.95 | $0.00 | $663.70 | $118,346.41 |
| 209 | $118,346.41 | $299.95 | $0.00 | $669.15 | $119,315.51 |
| 210 | $119,315.51 | $299.95 | $0.00 | $674.63 | $120,290.09 |
| 211 | $120,290.09 | $299.95 | $0.00 | $680.14 | $121,270.18 |
| 212 | $121,270.18 | $299.95 | $0.00 | $685.68 | $122,255.81 |
| 213 | $122,255.81 | $299.95 | $0.00 | $691.25 | $123,247.01 |
| 214 | $123,247.01 | $299.95 | $0.00 | $696.86 | $124,243.82 |
| 215 | $124,243.82 | $299.95 | $0.00 | $702.49 | $125,246.26 |
| 216 | $125,246.26 | $299.95 | $0.00 | $708.16 | $126,254.37 |
| 217 | $126,254.37 | $299.95 | $35,165.52 | $713.86 | $92,102.66 |
| 218 | $92,102.66 | $299.95 | $0.00 | $520.76 | $92,923.37 |
| 219 | $92,923.37 | $299.95 | $0.00 | $525.40 | $93,748.72 |
| 220 | $93,748.72 | $299.95 | $0.00 | $530.07 | $94,578.74 |
| 221 | $94,578.74 | $299.95 | $0.00 | $534.76 | $95,413.45 |
| 222 | $95,413.45 | $299.95 | $0.00 | $539.48 | $96,252.88 |
| 223 | $96,252.88 | $299.95 | $0.00 | $544.23 | $97,097.06 |
| 224 | $97,097.06 | $299.95 | $0.00 | $549.00 | $97,946.01 |
| 225 | $97,946.01 | $299.95 | $0.00 | $553.80 | $98,799.76 |
| 226 | $98,799.76 | $299.95 | $0.00 | $558.63 | $99,658.34 |
| 227 | $99,658.34 | $299.95 | $0.00 | $563.48 | $100,521.77 |
| 228 | $100,521.77 | $299.95 | $0.00 | $568.36 | $101,390.08 |
| 229 | $101,390.08 | $299.95 | $36,923.80 | $573.27 | $65,339.50 |
| 230 | $65,339.50 | $299.95 | $0.00 | $369.44 | $66,008.89 |
| 231 | $66,008.89 | $299.95 | $0.00 | $373.22 | $66,682.06 |
| 232 | $66,682.06 | $299.95 | $0.00 | $377.03 | $67,359.04 |
| 233 | $67,359.04 | $299.95 | $0.00 | $380.86 | $68,039.85 |
| 234 | $68,039.85 | $299.95 | $0.00 | $384.71 | $68,724.51 |
| 235 | $68,724.51 | $299.95 | $0.00 | $388.58 | $69,413.04 |
| 236 | $69,413.04 | $299.95 | $0.00 | $392.47 | $70,105.46 |
| 237 | $70,105.46 | $299.95 | $0.00 | $396.39 | $70,801.80 |
| 238 | $70,801.80 | $299.95 | $0.00 | $400.32 | $71,502.07 |
| 239 | $71,502.07 | $299.95 | $0.00 | $404.28 | $72,206.30 |
| 240 | $72,206.30 | $299.95 | $0.00 | $408.26 | $72,914.51 |
| 241 | $72,914.51 | $299.95 | $38,769.99 | $412.27 | $34,856.74 |
| 242 | $34,856.74 | $299.95 | $0.00 | $197.09 | $35,353.78 |
| 243 | $35,353.78 | $299.95 | $0.00 | $199.90 | $35,853.63 |
| 244 | $35,853.63 | $299.95 | $0.00 | $202.72 | $36,356.30 |
| 245 | $36,356.30 | $299.95 | $0.00 | $205.56 | $36,861.81 |
| 246 | $36,861.81 | $299.95 | $0.00 | $208.42 | $37,370.18 |
| 247 | $37,370.18 | $299.95 | $0.00 | $211.30 | $37,881.43 |
| 248 | $37,881.43 | $299.95 | $0.00 | $214.19 | $38,395.57 |
| 249 | $38,395.57 | $299.95 | $0.00 | $217.09 | $38,912.61 |
| 250 | $38,912.61 | $299.95 | $0.00 | $220.02 | $39,432.58 |
| 251 | $39,432.58 | $299.95 | $0.00 | $222.96 | $39,955.49 |
| 252 | $39,955.49 | $299.95 | $0.00 | $225.91 | $40,481.35 |
| 253 | $40,481.35 | $0.00 | $40,708.49 | $228.89 | $1.75 |